Marubeni Corporation
TSE:8002.T
2385 (JPY) • At close November 13, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) JPY.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | 2000 | 1999 | 1998 | 1997 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 506,254 | 608,917 | 578,636 | 745,858 | 522,523 | 509,288 | 625,834 | 704,972 | 600,840 | 469,106 | 665,498 | 919,475 | 677,312 | 616,003 | 570,789 | 573,924 | 402,281 | 414,952 | 368,936 | 459,194 | 478,731 | 466,511 | 466,642 | 329,811 | 405,308 | 579,366 | 480,825 |
Short Term Investments
| 15 | 390,535 | 793,092 | 342,047 | 316,068 | 182,609 | 214,987 | 211,862 | 234,759 | 232,132 | 234,592 | 33,231 | 2,438 | 2,870 | 26,702 | 951 | 45,087 | -91,443 | -216,545 | 3,997 | 3,387 | 182 | 751 | 383 | 233,401 | 322,192 | 406,307 |
Cash and Short Term Investments
| 506,269 | 999,452 | 1,371,728 | 1,087,905 | 838,591 | 691,897 | 840,821 | 916,834 | 835,599 | 701,238 | 900,090 | 952,706 | 679,750 | 618,873 | 597,491 | 574,875 | 402,281 | 414,952 | 368,936 | 463,191 | 482,118 | 466,693 | 467,393 | 330,194 | 638,709 | 901,558 | 887,132 |
Net Receivables
| 1,551,091 | 1,337,276 | 1,344,966 | 1,057,245 | 1,056,938 | 1,289,196 | 1,315,336 | 1,235,392 | 1,270,284 | 1,350,473 | 1,414,045 | 1,320,305 | 1,112,833 | 978,947 | -22,959 | 0 | 1,272,688 | 1,210,187 | 1,049,397 | 954,132 | 1,186,418 | 1,242,487 | 1,445,280 | 1,789,529 | 1,807,287 | 2,058,515 | 2,479,114 |
Inventory
| 1,178,733 | 1,157,864 | 1,429,006 | 988,004 | 852,927 | 900,472 | 835,021 | 767,365 | 779,581 | 898,870 | 778,683 | 495,879 | 443,186 | 372,156 | 328,916 | 385,090 | 474,512 | 420,533 | 395,599 | 376,480 | 398,617 | 397,714 | 439,278 | 481,227 | 489,860 | 588,226 | 710,375 |
Other Current Assets
| 710,190 | 655,123 | 1,077,804 | 590,366 | 570,460 | 459,192 | 501,534 | 445,455 | 496,768 | 529,307 | 426,976 | 375,441 | 358,156 | 402,628 | 1,337,680 | 1,320,550 | 199,294 | 196,150 | 202,692 | 183,815 | 1,199,229 | 1,337,667 | 1,580,888 | 1,961,415 | 2,085,306 | 2,485,879 | 3,463,088 |
Total Current Assets
| 3,946,283 | 3,760,574 | 4,430,482 | 3,381,592 | 3,003,055 | 3,158,549 | 3,278,771 | 3,164,486 | 3,162,580 | 3,260,667 | 3,311,026 | 3,062,689 | 2,643,893 | 2,397,791 | 2,241,128 | 2,328,755 | 2,607,936 | 2,502,592 | 2,168,617 | 2,093,352 | 2,079,964 | 2,202,074 | 2,487,559 | 2,772,836 | 3,213,875 | 3,975,663 | 5,060,595 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1,081,455 | 947,647 | 954,735 | 1,001,853 | 902,423 | 926,092 | 905,479 | 968,392 | 1,201,444 | 1,363,776 | 1,175,046 | 980,542 | 866,541 | 811,166 | 691,136 | 704,821 | 798,779 | 731,452 | 780,809 | 532,306 | 741,355 | 460,331 | 511,874 | 532,720 | 509,570 | 566,005 | 545,622 |
Goodwill
| 214,379 | 153,649 | 144,254 | 133,358 | 130,792 | 169,292 | 126,405 | 126,658 | 142,978 | 163,157 | 195,267 | 50,734 | 46,881 | 41,790 | 48,152 | 45,771 | 58,292 | 35,794 | 27,936 | 27,509 | 28,793 | 23,553 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 384,090 | 300,875 | 287,912 | 296,910 | 288,992 | 379,941 | 293,583 | 289,334 | 335,273 | 366,185 | 350,443 | 103,958 | 85,815 | 85,406 | 92,388 | 101,729 | 116,546 | 86,654 | 89,325 | 35,548 | 357,581 | 42,236 | 0 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 384,090 | 300,875 | 287,912 | 296,910 | 288,992 | 379,941 | 293,583 | 289,334 | 335,273 | 366,185 | 350,443 | 154,692 | 132,696 | 127,196 | 140,540 | 147,500 | 174,838 | 122,448 | 117,261 | 63,057 | 386,374 | 65,789 | 426,834 | 596,926 | 822,317 | 1,075,368 | 1,211,964 |
Long Term Investments
| 3,414,158 | 2,500,500 | 2,178,091 | 1,948,939 | 1,794,116 | 1,990,327 | 1,944,302 | 1,964,330 | 1,856,088 | 2,098,653 | 1,914,541 | 1,513,738 | 327,887 | 352,058 | 1,165,383 | 1,083,430 | 506,452 | 694,988 | 831,906 | 479,931 | 512,354 | 450,362 | 553,106 | 651,999 | 260,047 | 154,871 | -36,111 |
Tax Assets
| 8,356 | 8,370 | 11,454 | 25,435 | 32,555 | 45,806 | 45,233 | 88,216 | 94,113 | 62,223 | 8,307 | 65,797 | 39,377 | 66,307 | 69,622 | 117,269 | 91,910 | 53,088 | 52,364 | 89,284 | 118,274 | 157,335 | 154,391 | 83,899 | 99,802 | 82,175 | 55,881 |
Other Non-Current Assets
| 89,255 | 435,638 | 392,909 | 284,229 | 298,896 | 308,362 | 409,749 | 421,975 | 468,188 | 521,560 | 496,722 | 187,628 | 1,119,493 | 924,571 | 278,763 | 325,534 | 1,027,310 | 768,736 | 636,115 | 950,107 | 415,873 | 985,591 | 671,905 | 682,224 | 678,742 | 657,759 | 550,150 |
Total Non-Current Assets
| 4,977,314 | 4,193,030 | 3,825,101 | 3,557,366 | 3,316,982 | 3,650,528 | 3,598,346 | 3,732,247 | 3,955,106 | 4,412,397 | 3,945,059 | 2,902,397 | 2,485,994 | 2,281,298 | 2,345,444 | 2,378,554 | 2,599,289 | 2,370,712 | 2,418,455 | 2,114,685 | 2,174,230 | 2,119,408 | 2,318,110 | 2,547,768 | 2,370,478 | 2,536,178 | 2,327,506 |
Total Assets
| 8,923,597 | 7,953,604 | 8,255,583 | 6,938,958 | 6,320,037 | 6,809,077 | 6,877,117 | 6,896,733 | 7,117,686 | 7,673,064 | 7,256,085 | 5,965,086 | 5,129,887 | 4,679,089 | 4,586,572 | 4,707,309 | 5,207,225 | 4,873,304 | 4,587,072 | 4,208,037 | 4,254,194 | 4,321,482 | 4,805,669 | 5,320,604 | 5,584,353 | 6,511,841 | 7,388,101 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 1,371,078 | 1,308,657 | 1,493,526 | 1,187,719 | 1,085,616 | 1,273,196 | 1,374,022 | 1,243,087 | 1,221,150 | 1,313,165 | 1,443,064 | 1,192,488 | 1,025,968 | 732,560 | 675,736 | 615,827 | 833,421 | 762,520 | 715,370 | 650,387 | 629,279 | 608,386 | 624,962 | 796,750 | 755,144 | 746,839 | 873,316 |
Short Term Debt
| 646,285 | 545,242 | 793,285 | 674,299 | 668,618 | 487,177 | 619,796 | 647,923 | 640,380 | 534,451 | 490,475 | 470,860 | 491,532 | 354,163 | 482,524 | 473,378 | 478,451 | 334,908 | 588,141 | 659,098 | 1,008,125 | 1,159,607 | 1,469,368 | 1,593,674 | 1,725,316 | 2,411,995 | 2,367,818 |
Tax Payables
| 24,985 | 36,537 | 28,555 | 14,998 | 16,360 | 17,778 | 17,858 | 19,454 | 15,473 | 20,955 | 18,081 | 17,108 | 20,715 | 13,046 | 19,830 | 14,594 | 0 | 0 | 0 | 13,541 | 13,262 | 13,773 | 10,967 | 9,459 | 25,172 | 6,499 | 8,491 |
Deferred Revenue
| 24,985 | 481,692 | 903,004 | 480,242 | 384,331 | 292,995 | 387,961 | 381,222 | 366,719 | 500,736 | 419,359 | 17,108 | 20,715 | 13,046 | 19,830 | 459,514 | 391,073 | 368,198 | 373,304 | 284,928 | 13,262 | 277,354 | 288,740 | 287,963 | 302,147 | 317,195 | 831,629 |
Other Current Liabilities
| 680,179 | -56,450 | -448,305 | -145,148 | -78,306 | 102,285 | -25,884 | -56,703 | 717,213 | -140,034 | -141,992 | 563,340 | 300,736 | 636,383 | 425,682 | 631,066 | 599,255 | 782,838 | 657,718 | 559,552 | 314,152 | 324,134 | 335,911 | 325,328 | 321,238 | 392,336 | 996,186 |
Total Current Liabilities
| 2,846,274 | 2,797,370 | 3,673,069 | 2,692,352 | 2,460,950 | 2,466,426 | 2,761,714 | 2,616,205 | 2,594,216 | 2,730,009 | 2,648,346 | 2,243,796 | 1,838,951 | 1,736,152 | 1,603,772 | 1,734,865 | 1,911,127 | 1,880,266 | 1,961,229 | 1,882,578 | 1,964,818 | 2,105,900 | 2,441,208 | 2,725,211 | 2,826,870 | 3,557,669 | 4,245,811 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 2,105,330 | 1,800,619 | 1,884,191 | 2,018,044 | 1,932,059 | 1,911,891 | 1,948,565 | 2,187,063 | 2,751,224 | 2,876,084 | 2,721,284 | 2,416,398 | 2,268,552 | 2,021,241 | 2,104,718 | 2,266,724 | 2,368,164 | 2,130,137 | 1,879,739 | 1,813,722 | 1,822,473 | 1,902,327 | 2,048,454 | 2,193,789 | 2,299,965 | 2,470,171 | 2,547,228 |
Deferred Revenue Non-Current
| 195,397 | 360,553 | 390,381 | 338,361 | 345,504 | 175,734 | 162,128 | 172,102 | 186,273 | 210,364 | 206,100 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 194,421 | 146,678 | 102,352 | 94,445 | 63,073 | 107,783 | 95,944 | 105,630 | 100,617 | 115,716 | 99,148 | 61,692 | 45,727 | 36,555 | 34,182 | 30,980 | 43,731 | 29,987 | 26,189 | 18,851 | 23,536 | 10,972 | 6,345 | 14,766 | 14,674 | 10,521 | 14,293 |
Other Non-Current Liabilities
| 19,329 | -133,589 | -132,738 | -21,568 | -86,149 | 75,517 | 73,129 | 72,975 | 70,154 | 62,178 | 49,976 | 54,821 | 60,887 | 53,411 | 44,154 | 51,384 | 23,622 | 12,075 | 9,129 | 9,319 | 8,786 | 9,571 | 12,893 | 13,960 | 90,105 | 90,847 | 80,465 |
Total Non-Current Liabilities
| 2,514,477 | 2,174,261 | 2,244,186 | 2,334,837 | 2,254,487 | 2,270,925 | 2,279,766 | 2,537,770 | 3,108,268 | 3,264,342 | 3,076,508 | 2,532,911 | 2,375,166 | 2,111,207 | 2,183,054 | 2,349,088 | 2,435,517 | 2,172,199 | 1,915,057 | 1,841,892 | 1,854,795 | 1,922,870 | 2,067,692 | 2,222,515 | 2,404,744 | 2,571,539 | 2,641,986 |
Total Liabilities
| 5,360,751 | 4,971,631 | 5,917,255 | 5,027,189 | 4,715,437 | 4,737,351 | 5,041,480 | 5,153,975 | 5,702,484 | 5,994,351 | 5,724,854 | 4,776,707 | 4,214,117 | 3,847,359 | 3,786,826 | 4,083,953 | 4,346,644 | 4,052,465 | 3,876,286 | 3,724,470 | 3,819,613 | 4,028,770 | 4,508,900 | 4,947,726 | 5,231,614 | 6,129,208 | 6,887,797 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 0 | 2,291,078 | 1,912,220 | 0 | 1,514,432 | 1,808,261 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 37,750 | 37,750 | 37,750 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 263,599 | 263,324 | 262,947 | 262,686 | 262,686 | 262,686 | 262,686 | 262,686 | 262,686 | 262,686 | 262,686 | 262,686 | 0 | 0 | 262,686 | 262,686 | 262,686 | 262,686 | 224,936 | 194,039 | 194,039 | 194,039 | 194,039 | 194,039 | 194,039 | 194,039 | 194,039 |
Retained Earnings
| 2,086,701 | 1,778,193 | 1,379,701 | 1,071,639 | 866,140 | 1,163,472 | 1,014,709 | 856,647 | 737,215 | 728,098 | 699,951 | 1,023,782 | 856,286 | 712,815 | 594,508 | 510,484 | 423,591 | 298,011 | 193,772 | 131,195 | 94,870 | 64,786 | -94,754 | 21,664 | 6,628 | 9,050 | 131,261 |
Accumulated Other Comprehensive Income/Loss
| 1,015,231 | 586,669 | 329,960 | 98,246 | 1,043 | 169,480 | 116,575 | 179,294 | 177,016 | 380,849 | 268,005 | 182,855 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 94,151 | 103,904 | 123,915 | 147,157 | 142,017 | 138,514 | 133,916 | 141,507 | 140,135 | 146,882 | 152,716 | -337,489 | -266,800 | 419,913 | -111,897 | -206,052 | 115,043 | 88,268 | 62,660 | 163,044 | 66,323 | 1,226 | 164,610 | 126,594 | 123,634 | 150,928 | 149,953 |
Total Shareholders Equity
| 3,459,682 | 2,877,747 | 2,242,180 | 1,819,055 | 1,515,475 | 1,977,741 | 1,771,475 | 1,683,723 | 1,317,052 | 1,518,515 | 1,383,358 | 1,131,834 | 852,172 | 773,592 | 745,297 | 567,118 | 779,764 | 745,454 | 663,787 | 443,152 | 392,982 | 260,051 | 263,895 | 342,297 | 324,301 | 354,017 | 475,253 |
Total Equity
| 3,562,846 | 2,981,973 | 2,338,328 | 1,911,769 | 1,604,600 | 2,071,726 | 1,835,637 | 1,742,758 | 1,415,202 | 1,678,713 | 1,531,231 | 1,188,379 | 915,770 | 831,730 | 799,746 | 623,356 | 860,581 | 820,839 | 710,786 | 483,567 | 434,581 | 292,712 | 296,769 | 372,878 | 352,739 | 382,633 | 500,304 |
Total Liabilities & Shareholders Equity
| 8,923,597 | 7,953,604 | 8,255,583 | 6,938,958 | 6,320,037 | 6,809,077 | 6,877,117 | 6,896,733 | 7,117,686 | 7,673,064 | 7,256,085 | 5,965,086 | 5,129,887 | 4,679,089 | 4,586,572 | 4,707,309 | 5,207,225 | 4,873,304 | 4,587,072 | 4,208,037 | 4,254,194 | 4,321,482 | 4,805,669 | 5,320,604 | 5,584,353 | 6,511,841 | 7,388,101 |